{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["BUDGETZUSAMMENFASSUNG","EINZELAUFLISTUNG DER AUSGABEN","Diagrammdaten"],"not_rendered":{"charts":1,"images":1,"defined_names":11},"read":"whole","date_system":"1900"}

{"sheet":"BUDGETZUSAMMENFASSUNG","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3]]}
[{"$nulls":3},"Einzelauflistung der Ausgaben"]
[null,"PRIVAT","BAU \nBUDGET"]
[null,"PROJEKTINFORMATIONEN"]
[null,"Projektname","Umbau der Küche"]
[null,"Projektbeschreibung","Alten Fußbodenbelag herausreißen, durch Fliesen ersetzen  Gesamten neuen Fußbodenbelag fertig bearbeiten  Vorhandene Schränke durch modernere ersetzen  Alle Schränke fertig bearbeiten"]
[null,"Vertragsnehmer","Alpine Ski House"]
[null,"Lizenz-/Zollnummer","C#12345678"]
[null,"Kontaktperson","Gabriel Möller"]
[null,"Website","http://www.alpineskihouse.com/"]
[null,"Telefon",6035550198]
[null,"Adresse","Steingasse 89, 38111 Braunschweig"]
[null,"FINANZSTATUS"]
[null,"Bargeldbetrag",{"v":3500,"d":"3,500 €"}]
[null,"Finanzierter Betrag",{"v":0,"d":"0 €"}]
[null,"Summe zugeteilter Mittel",{"$f":"SUM(C13:C14)","v":{"v":3500,"d":"3,500 €"}}]
[null,"Bis heute verbrauchte Mittel",{"$f":"SUM(Daten[Betrag])","v":{"v":2810,"d":"2,810 €"}}]
[null,"Verbleibende Mittel",{"$f":"C15-C16","v":{"v":690,"d":"690 €"}}]

{"sheet":"EINZELAUFLISTUNG DER AUSGABEN","index":1,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,3,1,4]]}
[{"$nulls":4},"Budgetzusammenfassung"]
[null,"LISTE","VON \nAUSGABEN"]
[null,"ZUGETEILTE PROJEKTMITTEL","BIS HEUTE VERBRAUCHTE MITTEL","VERBLEIBENDE MITTEL"]
[null,{"$f":"AllottedFunds","v":{"v":3500,"d":"3,500.00 €"}},{"$f":"SUM(Daten[Betrag])","v":{"v":2810,"d":"2,810.00 €"}},{"$f":"FundsRemaining","v":{"v":690,"d":"690.00 €"}}]
[null,"Posten","Kategorie","Betrag"]
[null,"Fußbodenbelag aus Fliesen","Materialien",{"v":350,"d":"350.00 €"}]
[null,"Fußbodenkleber","Materialien",{"v":75,"d":"75.00 €"}]
[null,"Fußbodenbelag","Materialien",{"v":400,"d":"400.00 €"}]
[null,"Fußboden abdichten","Materialien",{"v":20,"d":"20.00 €"}]
[null,"Fußboden zurechtschneiden","Materialien",{"v":40,"d":"40.00 €"}]
[null,"Neue Schränke","Materialien",{"v":250,"d":"250.00 €"}]
[null,"Schranklackierung","Materialien",{"v":200,"d":"200.00 €"}]
[null,"Schrankbeschläge","Materialien",{"v":100,"d":"100.00 €"}]
[null,"Fußbodenbelag herausreißen","Arbeit",{"v":150,"d":"150.00 €"}]
[null,"Fußbodenbelag kleben","Arbeit",{"v":50,"d":"50.00 €"}]
[null,"Fußboden anschleifen","Arbeit",{"v":50,"d":"50.00 €"}]
[null,"Fußboden vorbereiten","Arbeit",{"v":100,"d":"100.00 €"}]
[null,"Fußboden aufbringen","Arbeit",{"v":200,"d":"200.00 €"}]
[null,"Fußboden abdichten","Arbeit",{"v":25,"d":"25.00 €"}]
[null,"Fußboden zurechtschneiden","Arbeit",{"v":50,"d":"50.00 €"}]
[null,"Alte Schränke entfernen","Arbeit",{"v":150,"d":"150.00 €"}]
[null,"Schrankbereich vorbereiten","Arbeit",{"v":50,"d":"50.00 €"}]
[null,"Neue Schränke aufstellen","Arbeit",{"v":300,"d":"300.00 €"}]
[null,"Schränke abdichten","Arbeit",{"v":100,"d":"100.00 €"}]
[null,"Schränke lackieren","Arbeit",{"v":100,"d":"100.00 €"}]
[null,"Schrankbeschläge anbringen","Arbeit",{"v":50,"d":"50.00 €"}]
[null,"Ergebnis",null,{"$f":"SUBTOTAL(109,Daten[Betrag])","v":{"v":2810,"d":"2,810.00 €"}}]

{"sheet":"Diagrammdaten","index":2,"n_rows":4,"n_cols":1,"rows_kept":4,"hidden":true}
["Dieses Blatt sollte nicht angezeigt werden."]
["Diagrammbeschriftungen"]
[{"$f":"FundsUsedLabel&\": \"&TEXT(FundsUsed,\"#.##0,00 €\")&\" (\"&TEXT(FundsUsed/SUM(FundsUsed:FundsRemaining),\"0%\")&\")\"","v":"Bis heute verbrauchte Mittel: 2810.000 € (80%)"}]
[{"$f":"FundsRemainingLabel&\": \"&TEXT(FundsRemaining,\"#.##0,00 €\")&\" (\"&TEXT(FundsRemaining/SUM(FundsUsed:FundsRemaining),\"0%\")&\")\"","v":"Verbleibende Mittel: 690.000 € (20%)"}]